Highlights

[PUNCAK] YoY TTM Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     49.09%    YoY -     36,334.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 416,824 509,009 1,286,237 2,059,815 2,235,764 2,006,107 1,784,221 -21.51%
  YoY % -18.11% -60.43% -37.56% -7.87% 11.45% 12.44% -
  Horiz. % 23.36% 28.53% 72.09% 115.45% 125.31% 112.44% 100.00%
PBT -6,101 -74,829 293,292 270,000 -85,851 -67,904 291,831 -
  YoY % 91.85% -125.51% 8.63% 414.50% -26.43% -123.27% -
  Horiz. % -2.09% -25.64% 100.50% 92.52% -29.42% -23.27% 100.00%
Tax 252,286 263,823 -64,497 -85,712 23,389 13,259 -74,496 -
  YoY % -4.37% 509.05% 24.75% -466.46% 76.40% 117.80% -
  Horiz. % -338.66% -354.14% 86.58% 115.06% -31.40% -17.80% 100.00%
NP 246,185 188,994 228,795 184,288 -62,462 -54,645 217,335 2.10%
  YoY % 30.26% -17.40% 24.15% 395.04% -14.31% -125.14% -
  Horiz. % 113.27% 86.96% 105.27% 84.79% -28.74% -25.14% 100.00%
NP to SH 247,163 189,308 230,088 215,957 -596 -67,449 134,906 10.61%
  YoY % 30.56% -17.72% 6.54% 36,334.39% 99.12% -150.00% -
  Horiz. % 183.21% 140.33% 170.55% 160.08% -0.44% -50.00% 100.00%
Tax Rate - % - % 21.99 % 31.75 % - % - % 25.53 % -
  YoY % 0.00% 0.00% -30.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.13% 124.36% 0.00% 0.00% 100.00%
Total Cost 170,639 320,015 1,057,442 1,875,527 2,298,226 2,060,752 1,566,886 -30.88%
  YoY % -46.68% -69.74% -43.62% -18.39% 11.52% 31.52% -
  Horiz. % 10.89% 20.42% 67.49% 119.70% 146.67% 131.52% 100.00%
Net Worth 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 7.24%
  YoY % 15.10% 10.54% 251.65% 914.63% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 33.99% 3.35% 83.59% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 20,444 0 0 0 41,125 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.71% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 8.89 % - % - % - % 30.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 29.17% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,233,006 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 7.24%
  YoY % 15.10% 10.54% 251.65% 914.63% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 33.99% 3.35% 83.59% 100.00%
NOSH 411,993 409,307 409,108 409,095 409,918 409,103 408,967 0.12%
  YoY % 0.66% 0.05% 0.00% -0.20% 0.20% 0.03% -
  Horiz. % 100.74% 100.08% 100.03% 100.03% 100.23% 100.03% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 59.06 % 37.13 % 17.79 % 8.95 % -2.79 % -2.72 % 12.18 % 30.08%
  YoY % 59.06% 108.71% 98.77% 420.79% -2.57% -122.33% -
  Horiz. % 484.89% 304.84% 146.06% 73.48% -22.91% -22.33% 100.00%
ROE 11.07 % 9.76 % 13.11 % 43.27 % -1.21 % -5.50 % 9.19 % 3.15%
  YoY % 13.42% -25.55% -69.70% 3,676.03% 78.00% -159.85% -
  Horiz. % 120.46% 106.20% 142.66% 470.84% -13.17% -59.85% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.17 124.36 314.40 503.51 545.42 490.37 436.27 -21.61%
  YoY % -18.65% -60.45% -37.56% -7.68% 11.23% 12.40% -
  Horiz. % 23.19% 28.51% 72.07% 115.41% 125.02% 112.40% 100.00%
EPS 59.99 46.25 56.24 52.79 -0.15 -16.49 32.99 10.47%
  YoY % 29.71% -17.76% 6.54% 35,293.34% 99.09% -149.98% -
  Horiz. % 181.84% 140.19% 170.48% 160.02% -0.45% -49.98% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.4200 4.7400 4.2900 1.2200 0.1200 3.0000 3.5900 7.10%
  YoY % 14.35% 10.49% 251.64% 916.67% -96.00% -16.43% -
  Horiz. % 150.97% 132.03% 119.50% 33.98% 3.34% 83.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 92.78 113.29 286.29 458.47 497.63 446.51 397.12 -21.51%
  YoY % -18.10% -60.43% -37.56% -7.87% 11.45% 12.44% -
  Horiz. % 23.36% 28.53% 72.09% 115.45% 125.31% 112.44% 100.00%
EPS 55.01 42.14 51.21 48.07 -0.13 -15.01 30.03 10.61%
  YoY % 30.54% -17.71% 6.53% 37,076.93% 99.13% -149.98% -
  Horiz. % 183.18% 140.33% 170.53% 160.07% -0.43% -49.98% 100.00%
DPS 0.00 0.00 4.55 0.00 0.00 0.00 9.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.73% 0.00% 0.00% 0.00% 100.00%
NAPS 4.9701 4.3182 3.9064 1.1109 0.1095 2.7317 3.2678 7.24%
  YoY % 15.10% 10.54% 251.64% 914.52% -95.99% -16.41% -
  Horiz. % 152.09% 132.14% 119.54% 34.00% 3.35% 83.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.6100 3.3500 3.1400 1.3200 1.1500 2.9000 3.2300 -
P/RPS 2.58 2.69 1.00 0.26 0.21 0.59 0.74 23.13%
  YoY % -4.09% 169.00% 284.62% 23.81% -64.41% -20.27% -
  Horiz. % 348.65% 363.51% 135.14% 35.14% 28.38% 79.73% 100.00%
P/EPS 4.35 7.24 5.58 2.50 -790.95 -17.59 9.79 -12.64%
  YoY % -39.92% 29.75% 123.20% 100.32% -4,396.59% -279.67% -
  Horiz. % 44.43% 73.95% 57.00% 25.54% -8,079.16% -179.67% 100.00%
EY 22.99 13.81 17.91 39.99 -0.13 -5.69 10.21 14.48%
  YoY % 66.47% -22.89% -55.21% 30,861.54% 97.72% -155.73% -
  Horiz. % 225.17% 135.26% 175.42% 391.67% -1.27% -55.73% 100.00%
DY 0.00 0.00 1.59 0.00 0.00 0.00 3.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 51.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.71 0.73 1.08 9.58 0.97 0.90 -9.94%
  YoY % -32.39% -2.74% -32.41% -88.73% 887.63% 7.78% -
  Horiz. % 53.33% 78.89% 81.11% 120.00% 1,064.44% 107.78% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 -
Price 2.8500 3.3100 3.4000 1.2900 1.0900 2.6000 3.1700 -
P/RPS 2.82 2.66 1.08 0.26 0.20 0.53 0.73 25.25%
  YoY % 6.02% 146.30% 315.38% 30.00% -62.26% -27.40% -
  Horiz. % 386.30% 364.38% 147.95% 35.62% 27.40% 72.60% 100.00%
P/EPS 4.75 7.16 6.05 2.44 -749.68 -15.77 9.61 -11.08%
  YoY % -33.66% 18.35% 147.95% 100.33% -4,653.84% -264.10% -
  Horiz. % 49.43% 74.51% 62.96% 25.39% -7,801.04% -164.10% 100.00%
EY 21.05 13.97 16.54 40.92 -0.13 -6.34 10.41 12.45%
  YoY % 50.68% -15.54% -59.58% 31,576.92% 97.95% -160.90% -
  Horiz. % 202.21% 134.20% 158.89% 393.08% -1.25% -60.90% 100.00%
DY 0.00 0.00 1.47 0.00 0.00 0.00 3.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.70 0.79 1.06 9.08 0.87 0.88 -8.10%
  YoY % -24.29% -11.39% -25.47% -88.33% 943.68% -1.14% -
  Horiz. % 60.23% 79.55% 89.77% 120.45% 1,031.82% 98.86% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS